$328,066
NAL Estimated Property Value808 Bentree Dr, Fort Worth, TX, 76120
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Electric Range, Microwave, Electric Water Heater
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Exterior FeaturesRain Gutters
Lot Size4,500 sqft
Building Information
Year Built1998
Stories2
Garage Spaces2
Land Information
APN799-2-22R
Lot Number22R
SubdivisionArbor Park
Land UseResidential
Legal DescriptionARBOR PARK BLOCK 2 LOT 22R
Census Tract106521
Assessed Land Value$50,000
Assessed Improvement Value$278,066
Assessment Year2025
About this property
Completely renovated 3 bedrooms, 2.5 baths. Brand new roof, flooring, granite counter tops, and designer paint. It is across the street from Cobblestone Trail Park and minutes away from HEB with quick access to 820, 121 and I30.
Investor Tools
$328,066
Estimated Property Value
$182,653Estimated Mortgage Balance
$145,413Estimated Equity
44% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,968 /month
Positive
Cash Flow Estimate:
$656 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$750/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,361
$328,066
2025
$50,000
$278,066
$328,066
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,361
$328,066
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Great Western Financial Services Inc
Fha
$208,160
Yes
First
Feb 18, 2020
Mar 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$182,653
$145,413
44%
56%
$1,249/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,249/mo
+$678/mo
7.0%
